[LIIHEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.34%
YoY- -138.13%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 130,890 119,276 103,200 95,706 87,708 80,152 91,756 26.80%
PBT 830 -2,052 1,113 -664 -2,658 -2,728 3,603 -62.52%
Tax -1,382 -860 -407 -409 -270 220 -709 56.23%
NP -552 -2,912 706 -1,073 -2,928 -2,508 2,894 -
-
NP to SH -552 -2,912 706 -1,073 -2,928 -2,508 2,894 -
-
Tax Rate 166.51% - 36.57% - - - 19.68% -
Total Cost 131,442 122,188 102,494 96,779 90,636 82,660 88,862 29.91%
-
Net Worth 85,213 84,231 84,831 82,902 82,199 83,683 84,567 0.51%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,839 - 1,203 1,601 - - 1,199 33.10%
Div Payout % 0.00% - 170.44% 0.00% - - 41.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,213 84,231 84,831 82,902 82,199 83,683 84,567 0.51%
NOSH 61,304 60,165 60,163 60,074 59,999 59,714 59,977 1.47%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.42% -2.44% 0.68% -1.12% -3.34% -3.13% 3.15% -
ROE -0.65% -3.46% 0.83% -1.29% -3.56% -3.00% 3.42% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 213.51 198.25 171.53 159.31 146.18 134.23 152.98 24.96%
EPS -0.92 -4.84 1.18 -1.79 -4.88 -4.20 4.82 -
DPS 3.00 0.00 2.00 2.67 0.00 0.00 2.00 31.13%
NAPS 1.39 1.40 1.41 1.38 1.37 1.4014 1.41 -0.95%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.24 22.09 19.11 17.72 16.24 14.84 16.99 26.81%
EPS -0.10 -0.54 0.13 -0.20 -0.54 -0.46 0.54 -
DPS 0.34 0.00 0.22 0.30 0.00 0.00 0.22 33.77%
NAPS 0.1578 0.156 0.1571 0.1535 0.1522 0.155 0.1566 0.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.77 0.61 0.73 0.88 1.00 2.23 -
P/RPS 0.30 0.39 0.36 0.46 0.60 0.75 1.46 -65.27%
P/EPS -71.08 -15.91 51.98 -40.86 -18.03 -23.81 46.22 -
EY -1.41 -6.29 1.92 -2.45 -5.55 -4.20 2.16 -
DY 4.69 0.00 3.28 3.65 0.00 0.00 0.90 201.48%
P/NAPS 0.46 0.55 0.43 0.53 0.64 0.71 1.58 -56.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.57 0.66 0.84 0.68 0.79 0.90 1.39 -
P/RPS 0.27 0.33 0.49 0.43 0.54 0.67 0.91 -55.61%
P/EPS -63.30 -13.64 71.58 -38.06 -16.19 -21.43 28.81 -
EY -1.58 -7.33 1.40 -2.63 -6.18 -4.67 3.47 -
DY 5.26 0.00 2.38 3.92 0.00 0.00 1.44 137.74%
P/NAPS 0.41 0.47 0.60 0.49 0.58 0.64 0.99 -44.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment